Also trades as: BGRIM-R.BK (SET) · $vol 17M

฿18.70 ($0.55)

-0.10 (-0.53%)

Weekly Expected Move ±5.9%

฿17 ฿18 ฿19 ฿20 ฿21

SET · Utilities · Independent Power Producers · Tech Score Sell · Power 32 · ฿49.0B mcap · 784M float · 3.95% daily turnover

Revenue

$55.4B -0.8% ▼

5Y CAGR: +4.7%

Gross Profit

$10.2B -4.0% ▼

5Y CAGR: +2.0%

Operating Income

$7.5B -7.0% ▼

5Y CAGR: +0.9%

Net Income

$1.7B +7.6% ▲

5Y CAGR: -14.9%

EPS (Diluted)

$0.29 +11.5% ▲

5Y CAGR: -15.7%

EBITDA

$13.2B -7.0% ▼

5Y CAGR: +0.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$46.6B	$62.4B	$57.1B	$55.9B	$55.4B
YoY Growth	+5.8%	+33.8%	-8.5%	-2.2%	-0.8%
Cost of Revenue	$37.9B	$57.5B	$47.0B	$45.2B	$45.2B
Gross Profit	$8.7B	$4.9B	$10.1B	$10.6B	$10.2B
Gross Margin	18.6%	7.9%	17.7%	19.0%	18.4%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1.7B	$1.9B	$2.3B	$2.6B	$2.7B
Operating Expenses	$1.7B	$1.9B	$2.2B	$2.6B	$2.7B
Operating Income	$7.1B	$3.5B	$7.9B	$8.0B	$7.5B
Operating Margin	15.2%	5.6%	13.8%	14.4%	13.5%
Interest Expense	$3.2B	$3.8B	$4.8B	$5.1B	$5.0B
Income Before Tax	$3.7B	-$942M	$4.0B	$3.6B	$4.0B
Tax Expense	$298M	-$44M	$288M	$396M	$722M
Net Income	$3.4B	-$898M	$1.9B	$1.6B	$1.7B
Net Margin	7.3%	-1.4%	3.3%	2.8%	3.0%
EPS (Diluted)	$0.72	$-0.63	$0.44	$0.26	$0.29
EBITDA	$12.2B	$8.2B	$14.0B	$14.1B	$13.2B
Shares Outstanding	2.61B	2.61B	2.61B	2.61B	2.61B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$14.7B	$13.4B	$13.7B	$15.1B	$13.4B	$13.3B	$12.7B	$15.1B
Cost of Revenue	$11.9B	$10.8B	$11.2B	$12.7B	$10.8B	$10.5B	$10.1B	$12.7B
Gross Profit	$2.8B	$2.5B	$2.5B	$2.4B	$2.6B	$2.8B	$2.6B	$2.4B
Gross Margin	19.1%	18.8%	18.2%	15.8%	19.3%	21.1%	20.7%	16.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$650M	$774M	$577M	$665M	$572M	$962M	$632M	$742M
Operating Expenses	$650M	$774M	$577M	$665M	$572M	$962M	$632M	$742M
Operating Income	$2.2B	$1.7B	$1.9B	$1.7B	$2.0B	$1.8B	$2.0B	$1.7B
Operating Margin	14.7%	13.0%	14.0%	11.4%	15.0%	13.8%	15.8%	11.2%
Interest Expense	$0	$1.3B	$1.3B	$825M	$1.4B	$1.2B	$1.3B	$1.3B
Income Before Tax	$1.3B	$946M	$1.1B	$641M	$1.1B	$1.1B	$1.3B	$992M
Tax Expense	$276M	-$23M	$89M	$225M	$188M	$220M	$284M	-$120M
Net Income	$163M	$787M	$654M	$7M	$521M	$494M	$721M	$676M
Net Margin	1.1%	5.9%	4.8%	0.0%	3.9%	3.7%	5.7%	4.5%
EPS (Diluted)	$0.06	$-0.03	$0.25	$0.00	$0.20	$-0.16	$0.28	$0.26
EBITDA	$3.6B	$3.6B	$3.7B	$2.9B	$3.9B	$3.3B	$3.4B	$3.1B
Shares Outstanding	2.61B	2.61B	2.61B	2.61B	2.61B	2.61B	2.61B	2.61B

BGRIM.BK SET